105 Oven Mountain Rd Johnsburg, New York
3 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$39,521
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $362
- Occupancy
- 30%
$5k
$35k
$65k
$100k
$99,837 | $45,656 | $349 | 78.4% | 3 | 6 | 17 | 5 | 1 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.93 (61) | Profile | |
$77,687 | $55,376 | $567 | 37.6% | 4 | 8 | 68 | 4 | 4 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (41) | — | |
$68,000 | $55,731 | $572 | 32.6% | 3 | 12 | 68 | 7 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (29) | Profile | |
$65,729 | $37,379 | $229 | 78.8% | 2 | 4 | 47 | 2 | 1 | $115 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (165) | Profile | |
$60,253 | $24,343 | $506 | 32.6% | 3 | 8 | 40 | 5 | 2 | $0 | ❌ | ❌ | ✅ | Yes / No | ❌ | ⭐️ 5 (12) | Profile |
Seasonality
Break-even
$3,425/mo
Avg profit / month
-$635/mo
Best profit month
Aug $2,387
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-8.79%
Cap Rate
4.11%